ASSETS | |
---|
Current Assets | |
---|
Cash | | | N/A | N/A | N/A | N/A | N/A | |
Cash Equivalents | | | N/A | 26.32M | 40.03M | 16.97M | 125.92M | |
Marketable Securities | | | N/A | N/A | N/A | N/A | N/A | |
Receivables | | | 24.56M | 26.09M | 34.88M | 31.67M | 19.54M | |
Inventories | | | 544.00K | 612.00K | 822.00K | 560.00K | 507.00K | |
Other Current Assets | | | 109.69M | 7.05M | 2.27M | 2.35M | 1.61M | |
Total Current Assets | | | 148.16M | 60.07M | 78.01M | 51.55M | 147.58M | |
|
Non-Current Assets | |
---|
PPE Net | | | 10.88M | 17.15M | 18.45M | 19.72M | 14.88M | |
Investments And Advances | | | 2.40M | 1.49M | 1.88M | 0.00 | 0.00 | |
Goodwill | | | 92.05M | 113.07M | 153.43M | 154.96M | 35.16M | |
Intangibles | | | 66.72M | 82.86M | 85.52M | 83.50M | 47.87M | |
Other Non-Current Assets | | | 3.06M | 2.86M | 2.19M | 1.30M | 791.00K | |
Total Non-Current Assets | | | 175.13M | 217.91M | 262.33M | 260.43M | 99.55M | |
|
TOTAL ASSETS | | | 323.28M | 277.98M | 340.34M | 311.98M | 247.13M | |
|
LIABILITIES | |
---|
Current Liabilities | |
---|
Short Term Debt | | | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Current Portion Of LT Debt. | | | 8.83M | 8.51M | 10.69M | 26.99M | 9.70M | |
Accrued Expenses | | | 8.69M | 11.76M | 9.92M | 12.24M | 5.06M | |
Accounts Payable | | | 17.42M | 27.31M | 22.12M | 22.91M | 11.50M | |
Other Current Liabilities | | | 102.86M | 28.51M | 24.79M | 22.98M | 20.91M | |
Total Current Liabilities | | | 137.79M | 76.09M | 67.52M | 85.12M | 47.17M | |
|
Non-Current Liabilities | |
---|
Long Term Debt | | | 35.18M | 116.48M | 103.59M | 16.44M | 24.14M | |
Deferred Taxes/Income | | | 1.46M | 4.64M | 5.72M | 8.70M | 2.91M | |
Other Non-Current Liabilities | | | 590.00K | 4.66M | 4.38M | 4.08M | 2.92M | |
Total Non-Current Liabilities | | | 37.99M | 126.47M | 114.81M | 30.70M | 32.03M | |
|
TOTAL LIABILITIES | | | 175.78M | 202.57M | 182.33M | 115.82M | 79.19M | |
|
SHAREHOLDERS' EQUITY | |
---|
Retained Earnings | | | -161.73M | -232.01M | -149.55M | -97.26M | -67.66M | |
Additional Paid In Capital | | | 492.00K | 492.00K | 492.00K | 492.00K | 492.00K | |
Minority Interest | | | 758.00K | 699.00K | 1.12M | 1.48M | 2.05M | |
Common Shares | | | 329.24M | 326.81M | 326.81M | 309.22M | 251.54M | |
Other Shareholders' Equity | | | -20.50M | -19.88M | -19.74M | -16.30M | -16.45M | |
Shares Outstanding | | | 37.13M | 35.82M | 35.82M | 33.46M | 30.40M | |
Tangible Book Value per Share | | | -0.30 | -3.36 | -2.26 | -1.26 | 2.79 | |
Total Shareholders' Equity | | | 147.50M | 75.41M | 158.01M | 196.15M | 167.93M | |
|
TOTAL LIABILITIES AND EQUITY | | | 323.28M | 277.98M | 340.34M | 311.98M | 247.13M | |
|
Statistics | |
---|
Debt/Equity | | | 0.24 | 1.54 | 0.66 | 0.08 | 0.14 | |
Current Ratio | | | 1.08 | 0.79 | 1.16 | 0.61 | 3.13 | |
Return On Assets (ROA) | | | 21.97% | -30.18% | -12.80% | -8.38% | -13.75% | |
Return On Equity (ROE) | | | 48.16% | -111.26% | -27.56% | -13.32% | -20.24% | |
Return On Invested Capital (ROIC) | | | N/A | N/A | N/A | N/A | N/A | |
Return On Invested Capital Ex Cash (ROICexc) | | | N/A | N/A | N/A | N/A | N/A | |